[METROD] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[METROD] METROD HOLDINGS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 6.12%
YoY- -2.11%
Quarter Report
Latest QR
Upcoming QR
METROD's Result
METROD's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 964,587 840,768 695,779 595,422 534,106 499,543 495,649 55.56%
PBT 19,859 14,959 11,459 9,075 8,588 8,701 9,161 67.10%
Tax -2,639 -1,395 -561 67 27 324 186 -
NP 17,220 13,564 10,898 9,142 8,615 9,025 9,347 50.00%
-
NP to SH 17,220 13,564 10,898 9,142 8,615 9,025 9,347 50.00%
-
Tax Rate 13.29% 9.33% 4.90% -0.74% -0.31% -3.72% -2.03% -
Total Cost 947,367 827,204 684,881 586,280 525,491 490,518 486,302 55.66%
-
Net Worth 121,744 112,722 109,620 146,006 143,616 142,474 145,803 -11.27%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 5,999 4,803 4,803 4,803 4,803 4,796 4,796 16.01%
Div Payout % 34.84% 35.42% 44.08% 52.55% 55.76% 53.15% 51.32% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 121,744 112,722 109,620 146,006 143,616 142,474 145,803 -11.27%
NOSH 59,990 60,000 60,000 60,052 60,047 59,931 60,046 -0.06%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.79% 1.61% 1.57% 1.54% 1.61% 1.81% 1.89% -
ROE 14.14% 12.03% 9.94% 6.26% 6.00% 6.33% 6.41% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1,607.91 1,401.28 1,159.63 991.50 889.47 833.53 825.45 55.65%
EPS 28.70 22.61 18.16 15.22 14.35 15.06 15.57 50.05%
DPS 10.00 8.00 8.00 8.00 8.00 8.00 7.99 16.05%
NAPS 2.0294 1.8787 1.827 2.4313 2.3917 2.3773 2.4282 -11.22%
Adjusted Per Share Value based on latest NOSH - 60,052
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 803.82 700.64 579.82 496.19 445.09 416.29 413.04 55.56%
EPS 14.35 11.30 9.08 7.62 7.18 7.52 7.79 49.99%
DPS 5.00 4.00 4.00 4.00 4.00 4.00 4.00 15.96%
NAPS 1.0145 0.9394 0.9135 1.2167 1.1968 1.1873 1.215 -11.28%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.38 2.39 2.34 2.34 1.61 1.67 1.78 -
P/RPS 0.15 0.17 0.20 0.24 0.18 0.20 0.22 -22.44%
P/EPS 8.29 10.57 12.88 15.37 11.22 11.09 11.43 -19.19%
EY 12.06 9.46 7.76 6.51 8.91 9.02 8.75 23.72%
DY 4.20 3.35 3.42 3.42 4.97 4.79 4.49 -4.33%
P/NAPS 1.17 1.27 1.28 0.96 0.67 0.70 0.73 36.75%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 30/11/04 27/08/04 27/05/04 26/02/04 28/11/03 28/08/03 -
Price 2.38 2.47 2.30 2.16 1.82 1.78 1.80 -
P/RPS 0.15 0.18 0.20 0.22 0.20 0.21 0.22 -22.44%
P/EPS 8.29 10.93 12.66 14.19 12.69 11.82 11.56 -19.80%
EY 12.06 9.15 7.90 7.05 7.88 8.46 8.65 24.67%
DY 4.20 3.24 3.48 3.70 4.40 4.49 4.44 -3.62%
P/NAPS 1.17 1.31 1.26 0.89 0.76 0.75 0.74 35.52%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment